| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥17.23B | ¥14.71B | +17.2% |
| Cost of Sales | ¥11.15B | ¥9.65B | +15.6% |
| Gross Profit | ¥6.08B | ¥5.06B | +20.2% |
| SG&A Expenses | ¥4.96B | ¥4.09B | +21.3% |
| Operating Income | ¥1.13B | ¥972M | +15.8% |
| Non-operating Income | ¥41M | ¥22M | +86.4% |
| Non-operating Expenses | ¥110M | ¥126M | -12.7% |
| Ordinary Income | ¥1.06B | ¥869M | +21.6% |
| Profit Before Tax | ¥1.30B | ¥871M | +49.8% |
| Income Tax Expense | ¥497M | ¥439M | +13.2% |
| Net Income | ¥808M | ¥431M | +87.5% |
| Net Income Attributable to Owners | ¥808M | ¥431M | +87.5% |
| Total Comprehensive Income | ¥781M | ¥459M | +70.2% |
| Interest Expense | ¥39M | ¥24M | +62.5% |
| Earnings per Unit (EPU) | ¥13.95 | ¥7.42 | +88.0% |
| Diluted Earnings per Unit | ¥13.88 | ¥7.07 | +96.3% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥24.78B | ¥24.50B | +¥276M |
| Cash and Deposits | ¥14.06B | ¥15.56B | ¥-1.50B |
| Accounts Receivable | ¥7.28B | ¥6.15B | +¥1.13B |
| Inventories | ¥678M | ¥521M | +¥157M |
| Non-current Assets | ¥20.37B | ¥19.79B | +¥574M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥259.88 |
| Net Profit Margin | 4.7% |
| Gross Profit Margin | 35.3% |
| Current Ratio | 148.5% |
| Quick Ratio | 144.5% |
| Debt-to-Equity Ratio | 1.74x |
| Interest Coverage Ratio | 28.87x |
| Effective Tax Rate | 38.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +17.2% |
| Operating Income YoY Change | +15.8% |
| Ordinary Income YoY Change | +21.6% |
| Net Income Attributable to Owners YoY Change | +87.1% |
| Total Comprehensive Income YoY Change | +70.2% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 59.32M shares |
| Treasury Units | 1.39M shares |
| Average Units Outstanding | 57.94M shares |
| NAV per Unit | ¥284.40 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥3.00 |
| Item | Forecast |
|---|---|
| Distribution per Unit Forecast (DPU) | ¥0.00 |
| Property, Plant & Equipment | ¥2.96B | ¥2.63B | +¥332M |
| Intangible Assets | ¥7.93B | ¥7.61B | +¥327M |
| Goodwill | ¥6.91B | ¥6.68B | +¥227M |
| Investment Securities | ¥7.81B | ¥7.78B | +¥24M |
| Total Assets | ¥45.15B | ¥44.30B | +¥851M |
| Current Liabilities | ¥16.69B | ¥16.10B | +¥588M |
| Accounts Payable | ¥5.07B | ¥4.03B | +¥1.03B |
| Short-term Loans | ¥3.91B | ¥3.90B | +¥13M |
| Non-current Liabilities | ¥11.98B | ¥12.22B | ¥-239M |
| Long-term Loans | ¥8.65B | ¥8.95B | ¥-302M |
| Total Liabilities | ¥28.67B | ¥28.32B | +¥348M |
| Total Equity | ¥16.48B | ¥15.98B | +¥502M |
| Capital Stock | ¥2.92B | ¥2.92B | +¥4M |
| Capital Surplus | ¥3.85B | ¥3.84B | +¥7M |
| Retained Earnings | ¥6.90B | ¥6.26B | +¥635M |
| Treasury Stock | ¥-1.70B | ¥-1.70B | ¥0 |
| Owners' Equity | ¥15.06B | ¥14.44B | +¥620M |
| Working Capital | ¥8.10B | - | - |